Landmark Bancorp Inc.NASDAQ: LARK

Landmark Bancorp, Inc. Announces Third Quarter 2025 Earnings per Share of $0.85. Declares Cash Dividend of $0.21 per Share and 5% Stock Dividend

· Issued by Landmark Bancorp Inc. via GlobeNewswire

Manhattan, KS, Oct. 29, 2025 (GLOBE NEWSWIRE) -- Landmark Bancorp, Inc. (“Landmark”; Nasdaq: LARK) reported diluted earnings per share of $0.85 for the third quarter of 2025, compared to $0.75 per share in the second quarter of 2025 and $0.68 per share in the same quarter of the prior year. Net earnings for the third quarter totaled $4.9 million, compared to $4.4 million in the prior quarter and $3.9 million in the third quarter of 2024. For the three months ended September 30, 2025, the return on average assets was 1.21%, the return on average equity was 13.00% and the efficiency ratio(1) was 60.7%.

For the first nine months of 2025, diluted earnings per share totaled $2.41 compared to $1.69 during the same period in 2024. Net earnings for the first nine months of 2025 totaled $14.0 million, compared to $9.7 million in the first nine months of 2024, or an increase of 44.4%, driven primarily by higher net interest income. For the nine months ended September 30, 2025, the return on average assets was 1.18%, the return on average equity was 12.98%, and the efficiency ratio(1) was 62.5%.

Third Quarter 2025 Performance Highlights

  • Annualized return on average assets was 1.21% and return on equity was 13.00% as compared to 1.00% and 11.82%, respectively, in the third quarter of 2024.

  • Average loan balances grew $26.7 million compared to the second quarter of 2025, while end of period loans were flat.

  • Net interest income increased $411,000, or 3.0%, in the third quarter of 2025, and increased $2.5 million, or 21.5%, from the same quarter of 2024. The net interest margin held steady at 3.83% in the third quarter of 2025 and remains healthy compared to peer banks.

  • Efficiency ratio improved to 60.7% as compared to both 62.8% in the prior quarter of 2025, and 66.5% in the third quarter of 2024.

  • Non-accrual loans declined $7.0 million in the third quarter of 2025, while net loan charge-offs totaled $2.3 million for the quarter. Both were impacted by the resolution of a single previously disclosed commercial loan.

  • Book value per share was $26.92 as of September 30, 2025, compared to $24.18 as of September 30, 2024. Tangible book value per share(1) was $20.96 as of September 30, 2025, an increase of $2.85 or 15.7% over the past twelve months. The ratio of equity to assets increased 50 basis points to 9.63% in the third quarter. The ratio of tangible equity to tangible assets(1) increased 51 basis points to 7.66% at the end of the third quarter as compared to the prior quarter of 2025.

In making this announcement, Abby Wendel, President and Chief Executive Officer of Landmark, commented, “Landmark reported another solid quarter of earnings and increased profitability. Earnings this quarter were driven by growth in both net interest income and non-interest income. We continue to see good loan demand as average loans this quarter grew by $26.7 million, driving expansion of our net interest income. Solid growth in non-interest bearing deposits further strengthened our deposit base and helped sustain our attractive low-cost core deposit funding. Non-interest income increased 12.2% this quarter compared to the prior quarter and expenses were well controlled, leading to an improvement in our overall efficiency. We made significant progress this quarter improving our overall credit quality as nonperforming loans decreased $7.0 million. Our net loan charge-offs were $2.3 million for the quarter, the majority of which related to a single previously disclosed commercial loan. Our strong performance is a direct result of the hard work and commitment of our associates, whose efforts continue to elevate Landmark’s position in the market. We are excited by the achievements of the quarter and look forward to building on this momentum.”

Landmark’s Board of Directors declared a cash dividend of $0.21 per share, to be paid November 26, 2025, to common stockholders of record as of the close of business on November 12, 2025. The Board of Directors also declared a 5% stock dividend payable on December 15, 2025, to common shareholders of record on December 1, 2025. This is the 25th consecutive year that the Board has declared a 5% stock dividend.

Landmark will host a conference call to review the Company’s third quarter financial results at 10:00 a.m. (Central time) on Thursday, October 30, 2025. Investors may participate via telephone by dialing (833) 470-1428 and using access code 246429. A replay of the call will be available through November 6, 2025, by dialing (866) 813-9403 and using access code 671214.

(1) Non-GAAP financial measure. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation.

Net Interest Income

Net interest income in the third quarter of 2025 totaled $14.1 million representing an increase of $411,000, or 3.0%, compared to the previous quarter and an increase of $2.5 million, or 21.5%, compared to the same quarter of the prior year. The increase in net interest income this quarter was driven by higher interest income on loans, partially offset by higher interest expense on deposits. The net interest margin for the third quarter of 2025 was 3.83%, which was flat as compared to the prior quarter and increased 53 basis points from 3.30% during the third quarter of the prior year. Compared to the previous quarter, interest income on loans increased $597,000 to $17.8 million, due to higher average balances. Average loan balances increased $26.7 million from the prior quarter, while the average tax-equivalent yield on the loan portfolio remained flat at 6.37%. Interest on investment securities increased $34,000, or 1.2%, driven by higher yields despite slightly lower balances. Compared to the second quarter of 2025, interest on deposits increased $266,000, or 5.2%, due to higher rates and balances. Interest on other borrowed funds decreased $36,000 from the second quarter of 2025, due to lower average balances. The average rate on interest-bearing deposits increased four basis points from the prior quarter, to 2.18%, due to an increase in certificates of deposit. The average rate on other borrowed funds increased 11 basis points to 5.09% in the third quarter of 2025 driven by a decrease in lower cost repurchase agreements.

Non-Interest Income

Non-interest income totaled $4.1 million for the third quarter of 2025, an increase of $442,000 from the previous quarter. The increase in non-interest income during the third quarter of 2025 was primarily due to increases of $208,000 in gains on sales of residential mortgage loans and $184,000 in fees and service charges.

Non-Interest Expense

During the third quarter of 2025, non-interest expense totaled $11.3 million, an increase of $290,000, or 2.6%, compared to the prior quarter. The increase in non-interest expense was primarily due to increases of $206,000 in professional fees, $120,000 in occupancy and equipment expense, and $70,000 in compensation and benefits expense, partially offset by a decrease of $153,000 in data processing expense. The increase in professional fees was driven by higher consulting costs.

Income Tax Expense

Landmark recorded income tax expense of $1.1 million in the third quarter of 2025 compared to $944,000 in the second quarter of 2025. The effective tax rate was 18.7% in the third quarter of 2025 compared to 17.7% in the second quarter of 2025.

Balance Sheet Highlights

As of September 30, 2025, gross loans totaled $1.1 billion, largely consistent with the prior quarter, while average loans grew $26.7 million. During the quarter, loan growth was primarily comprised of commercial real estate (growth of $19.1 million), one-to-four family residential real estate (growth of $4.5 million), and consumer (growth of $1.4 million) loans, but offset by decreases in commercial (decline of $17.6 million) and construction and land (decline of $6.6 million) loans. Investment securities available-for-sale decreased $2.4 million during the third quarter of 2025 primarily due to maturities exceeding our level of purchases. Pre-tax unrealized net losses on the investment securities portfolio decreased from $13.9 million at June 30, 2025, to $9.2 million at September 30, 2025, primarily due to lower market rates for these securities at September 30, 2025.

Period-end deposit balances increased $51.6 million to $1.3 billion at September 30, 2025. The increase in deposits was driven by increases in certificates of deposit (increase of $22.9 million), money market and checking accounts (increase of $16.5 million), and non-interest-bearing demand deposits (increase of $14.0 million). The increase in deposits was primarily driven by an increase in brokered deposits across several categories, as well as higher non-interest bearing core deposit balances at September 30, 2025. Total period-end borrowings decreased $69.0 million during the third quarter of 2025, while average balances declined $6.0 million. At September 30, 2025, the loan to deposits ratio was 83.4% compared to 86.6% in the prior quarter.

Stockholders’ equity increased to $155.7 million (book value of $26.92 per share) as of September 30, 2025, from $148.4 million (book value of $25.66 per share) as of June 30, 2025. The increase in stockholders’ equity was primarily due to net earnings for the quarter, coupled with a decrease in accumulated other comprehensive losses (lower unrealized net losses on investment securities). The ratio of equity to total assets increased to 9.63% on September 30, 2025, from 9.13% on June 30, 2025.

The allowance for credit losses totaled $12.3 million, or 1.10% of total gross loans, on September 30, 2025, compared to $13.8 million, or 1.23% of total gross loans, on June 30, 2025. Net loan charge-offs totaled $2.3 million in the third quarter of 2025, compared to $40,000 during the second quarter of 2025 and $9,000 in the third quarter of the prior year. The increase in net charge-offs during the third quarter was primarily related to the charge-off of a single commercial credit. A provision for credit losses on loans of $850,000 was recorded in the third quarter of 2025 compared to $1.0 million in the second quarter of 2025.

Non-performing loans totaled $10.0 million, or 0.89% of gross loans, at September 30, 2025, compared to $17.0 million, or 1.52% of gross loans, at June 30, 2025. Loans 30-89 days delinquent totaled $4.9 million, or 0.43% of gross loans, as of September 30, 2025, compared to $4.3 million, or 0.39% of gross loans, as of June 30, 2025.

About Landmark

Landmark Bancorp, Inc., the holding company for Landmark National Bank, is listed on the Nasdaq Global Market under the symbol “LARK.” Headquartered in Manhattan, Kansas, Landmark National Bank is a community banking organization dedicated to providing quality financial and banking services. Landmark National Bank has 29 locations in 23 communities across Kansas: Manhattan (2), Auburn, Dodge City (2), Fort Scott (2), Garden City, Great Bend (2), Hoisington, Iola, Junction City, La Crosse, Lawrence (2), Lenexa, Louisburg, Mound City, Osage City, Osawatomie, Overland Park, Paola, Pittsburg, Prairie Village, Topeka (2), Wamego and Wellsville, Kansas. Visit www.banklandmark.com for more information.

Contact:

Mark A. Herpich

Chief Financial Officer

(785) 565-2000


Special Note Concerning Forward-Looking Statements

This press release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 with respect to the financial condition, results of operations, plans, objectives, future performance and business of Landmark. Forward-looking statements, which may be based upon beliefs, expectations and assumptions of our management and on information currently available to management, are generally identifiable by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “intend,” “estimate,” “may,” “will,” “would,” “could,” “should” or other similar expressions. Additionally, all statements in this press release, including forward-looking statements, speak only as of the date they are made, and Landmark undertakes no obligation to update any statement in light of new information or future events. A number of factors, many of which are beyond our ability to control or predict, could cause actual results to differ materially from those in our forward-looking statements. These factors include, among others, the following: (i) the strength of the local, state, national and international economies and financial markets, including the effects of inflationary pressures and future monetary policies of the Federal Reserve in response thereto; (ii) effects on the U.S. economy resulting from the threat or implementation of new, or changes to, existing policies, regulations, regulatory and other governmental agencies and executive orders, including tariffs, immigration policy, regulatory and other governmental agencies, DEI and ESG initiatives, consumer protection, foreign policy and tax regulations; (iii) changes in interest rates and prepayment rates of our assets; (iv) increased competition in the financial services sector and the inability to attract new customers, including from non-bank competitors such as credit unions and “fintech” companies; (v) timely development and acceptance of new products and services; (vi) rapid and expensive technological changes implemented by us and other parties in the financial services industry, including third-party vendors, which may be more difficult to implement or more expensive than anticipated or which may have unforeseen consequence to us and our customers, including the development and implementation of tools incorporating artificial intelligence; (vii) our risk management framework; (viii) interruptions in information technology and telecommunications systems and third-party services; (ix) the economic effects of severe weather, natural disasters, widespread disease or pandemics, or other external events; (x) the loss of key executives or employees; (xi) changes in consumer spending; (xii) integration of acquired businesses; (xiii) the commencement, cost and outcome of litigation and other legal proceedings and regulatory actions against us or to which the Company may become subject; (xiv) changes in accounting policies and practices, such as the implementation of the current expected credit losses accounting standard; (xv) the economic impact of past and any future terrorist attacks, acts of war, including ongoing conflicts in the Middle East and the Russian invasion of Ukraine, or threats thereof, and the response of the United States to any such threats and attacks; (xvi) the ability to manage credit risk, forecast loan losses and maintain an adequate allowance for loan losses; (xvii) fluctuations in the value of securities held in our securities portfolio; (xviii) concentrations within our loan portfolio and large loans to certain borrowers (including commercial real estate loans); (xix) the concentration of large deposits from certain clients who have balances above current FDIC insurance limits and may withdraw deposits to diversify their exposure; (xx) the level of non-performing assets on our balance sheets; (xxi) the ability to raise additional capital; (xxii) the occurrence of fraudulent activity, breaches or failures of our or our third-party vendors’ information security controls or cybersecurity-related incidents, including as a result of sophisticated attacks using artificial intelligence and similar tools or as a result of insider fraud; (xxiii) declines in real estate values; (xxiv) the effects of fraud on the part of our employees, customers, vendors or counterparties; (xxv) the effects of the current U.S. government shutdown and its impact on our customers; (xxvi) the Company’s success at managing and responding to the risks involved in the foregoing items; and (xxvii) any other risks described in the “Risk Factors” sections of reports filed by Landmark with the Securities and Exchange Commission. These risks and uncertainties should be considered in evaluating forward-looking statements, and undue reliance should not be placed on such statements. Additional information concerning Landmark and its business, including additional risk factors that could materially affect Landmark’s financial results, is included in our filings with the Securities and Exchange Commission.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (unaudited)

September 30,

June 30,

March 31,

December 31,

September 30,

(Dollars in thousands)

2025

2025

2025

2024

2024

Assets

Cash and cash equivalents

$

23,947

$

25,038

$

21,881

$

20,275

$

21,211

Interest-bearing deposits at other banks

3,218

3,463

3,973

4,110

4,363

Investment securities available-for-sale, at fair value:

U.S. treasury securities

50,833

51,624

58,424

64,458

83,753

Municipal obligations, tax exempt

97,383

100,802

101,812

107,128

112,126

Municipal obligations, taxable

82,236

75,037

70,614

71,715

75,129

Agency mortgage-backed securities

119,576

124,979

125,142

129,211

140,004

Total investment securities available-for-sale

350,028

352,442

355,992

372,512

411,012

Investment securities held-to-maturity

3,760

3,730

3,701

3,672

3,643

Bank stocks, at cost

8,021

10,946

6,225

6,618

7,894

Loans:

One-to-four family residential real estate

381,641

377,133

355,632

352,209

344,380

Construction and land

19,741

26,373

28,645

25,328

23,454

Commercial real estate

389,574

370,455

359,579

345,159

324,016

Commercial

186,656

204,303

190,881

192,325

181,652

Agriculture

99,897

100,348

101,808

100,562

91,986

Municipal

6,884

6,938

7,082

7,091

7,098

Consumer

33,660

32,234

31,297

29,679

29,263

Total gross loans

1,118,053

1,117,784

1,074,924

1,052,353

1,001,849

Net deferred loan (fees) costs and loans in process

(763

)

(615

)

(426

)

(307

)

(63

)

Allowance for credit losses

(12,299

)

(13,762

)

(12,802

)

(12,825

)

(11,544

)

Loans, net

1,104,991

1,103,407

1,061,696

1,039,221

990,242

Loans held for sale, at fair value

3,578

4,773

2,997

3,420

3,250

Bank owned life insurance

39,890

39,607

39,329

39,056

39,176

Premises and equipment, net

19,449

19,654

19,886

20,220

20,976

Goodwill

32,377

32,377

32,377

32,377

32,377

Other intangible assets, net

2,123

2,275

2,426

2,578

2,729

Mortgage servicing rights

3,120

3,082

3,045

3,061

3,041

Real estate owned, net

-

167

167

167

428

Other assets

22,573

23,904

24,894

26,855

23,309

Total assets

$

1,617,075

$

1,624,865

$

1,578,589

$

1,574,142

$

1,563,651

Liabilities and Stockholders’ Equity

Liabilities:

Deposits:

Non-interest-bearing demand

365,959

351,993

368,480

351,595

360,188

Money market and checking

579,413

562,919

613,459

636,963

565,629

Savings

146,291

148,092

149,223

145,514

145,825

Certificates of deposit

233,837

210,897

204,660

194,694

203,860

Total deposits

1,325,500

1,273,901

1,335,822

1,328,766

1,275,502

FHLB and other borrowings

90,483

155,110

48,767

53,046

92,050

Subordinated debentures

21,651

21,651

21,651

21,651

21,651

Repurchase agreements

1,420

5,825

6,256

13,808

9,528

Accrued interest and other liabilities

22,294

20,002

23,442

20,656

25,229

Total liabilities

1,461,348

1,476,489

1,435,938

1,437,927

1,423,960

Stockholders’ equity:

Common stock

58

58

58

58

55

Additional paid-in capital

95,330

95,266

95,148

95,051

89,532

Retained earnings

67,327

63,612

60,422

56,934

60,549

Treasury stock, at cost

-

-

-

-

(396

)

Accumulated other comprehensive loss

(6,988

)

(10,560

)

(12,977

)

(15,828

)

(10,049

)

Total stockholders’ equity

155,727

148,376

142,651

136,215

139,691

Total liabilities and stockholders’ equity

$

1,617,075

$

1,624,865

$

1,578,589

$

1,574,142

$

1,563,651

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings (unaudited)

Three months ended,

Nine months ended,

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands, except per share amounts)

2025

2025

2024

2025

2024

Interest income:

Loans

$

17,783

$

17,186

$

15,933

$

51,364

$

45,445

Investment securities:

Taxable

2,198

2,163

2,301

6,541

7,088

Tax-exempt

700

701

747

2,120

2,270

Interest-bearing deposits at banks

58

48

41

154

144

Total interest income

20,739

20,098

19,022

60,179

54,947

Interest expense:

Deposits

5,410

5,144

5,830

15,790

16,960

FHLB and other borrowings

857

861

1,100

2,283

3,149

Subordinated debentures

361

358

416

1,076

1,246

Repurchase agreements

17

52

72

134

267

Total interest expense

6,645

6,415

7,418

19,283

21,622

Net interest income

14,094

13,683

11,604

40,896

33,325

Provision for credit losses

850

1,000

500

1,850

800

Net interest income after provision for credit losses

13,244

12,683

11,104

39,046

32,525

Non-interest income:

Fees and service charges

2,660

2,476

2,880

7,524

8,032

Gains on sales of loans, net

948

740

704

2,250

1,864

Bank owned life insurance

283

278

254

833

747

Gains on sales of investment securities, net

-

-

-

(2

)

-

Other

177

132

415

447

730

Total non-interest income

4,068

3,626

4,253

11,052

11,373

Non-interest expense:

Compensation and benefits

6,304

6,234

5,803

18,692

16,839

Occupancy and equipment

1,364

1,244

1,429

3,860

4,113

Data processing

476

629

464

1,501

1,437

Amortization of mortgage servicing rights and other intangibles

247

238

256

724

924

Professional fees

746

540

573

2,031

1,869

Valuation allowance on real estate held for sale

-

-

-

-

1,108

Other

2,114

2,076

2,034

6,165

5,915

Total non-interest expense

11,251

10,961

10,559

32,973

32,205

Earnings before income taxes

6,061

5,348

4,798

17,125

11,693

Income tax expense

1,131

944

867

3,090

1,972

Net earnings

$

4,930

$

4,404

$

3,931

$

14,035

$

9,721

Net earnings per share (1)

Basic

$

0.85

$

0.76

$

0.68

$

2.43

$

1.69

Diluted

0.85

0.75

0.68

2.41

1.69

Dividends per share (1)

0.21

0.21

0.20

0.63

0.60

Shares outstanding at end of period (1)

5,784,518

5,783,312

5,776,282

5,784,518

5,776,282

Weighted average common shares outstanding - basic (1)

5,783,729

5,782,555

5,765,348

5,780,462

5,751,326

Weighted average common shares outstanding - diluted (1)

5,829,641

5,840,923

5,770,514

5,824,577

5,755,529

Tax equivalent net interest income

$

14,260

$

13,851

$

11,777

$

41,402

$

33,852

(1) Share and per share values at or for the periods ended September 30, 2024 have been adjusted to give effect to the 5% stock dividend paid during December 2024.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Select Ratios and Other Data (unaudited)

As of or for the
three months ended,

As of or for the
nine months ended,

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands, except per share amounts)

2025

2025

2024

2025

2024

Performance ratios:

Return on average assets (1)

1.21

%

1.11

%

1.00

%

1.18

%

0.84

%

Return on average equity (1)

13.00

%

12.25

%

11.82

%

12.98

%

10.18

%

Net interest margin (1)(2)

3.83

%

3.83

%

3.30

%

3.81

%

3.21

%

Effective tax rate

18.7

%

17.7

%

18.1

%

18.0

%

16.9

%

Efficiency ratio (3)

60.7

%

62.8

%

66.5

%

62.5

%

68.8

%

Non-interest income to total income (3)

22.7

%

20.9

%

25.5

%

21.4

%

25.0

%

Average balances:

Investment securities

$

362,717

$

363,878

$

428,301

$

368,106

$

440,744

Loans

1,108,545

1,081,865

985,659

1,079,883

962,252

Assets

1,617,429

1,592,939

1,562,482

1,595,044

1,554,682

Interest-bearing deposits

984,335

965,214

936,218

976,463

935,958

FHLB and other borrowings

72,871

74,007

77,958

65,192

74,496

Subordinated debentures

21,651

21,651

21,651

21,651

21,651

Repurchase agreements

1,833

6,683

10,774

5,691

12,218

Stockholders’ equity

$

150,434

$

144,151

$

132,271

$

144,591

$

127,597

Average tax equivalent yield/cost (1):

Investment securities

3.35

%

3.34

%

2.99

%

3.33

%

2.99

%

Loans

6.37

%

6.37

%

6.43

%

6.36

%

6.31

%

Total interest-bearing assets

5.61

%

5.60

%

5.38

%

5.58

%

5.26

%

Interest-bearing deposits

2.18

%

2.14

%

2.48

%

2.16

%

2.42

%

FHLB and other borrowings

4.67

%

4.67

%

5.61

%

4.68

%

5.65

%

Subordinated debentures

6.62

%

6.63

%

7.64

%

6.64

%

7.69

%

Repurchase agreements

3.68

%

3.12

%

2.66

%

3.15

%

2.92

%

Total interest-bearing liabilities

2.44

%

2.41

%

2.82

%

2.41

%

2.77

%

Capital ratios:

Equity to total assets

9.63

%

9.13

%

8.93

%

Tangible equity to tangible assets (3)

7.66

%

7.15

%

6.84

%

Book value per share

$

26.92

$

25.66

$

24.18

Tangible book value per share (3)

$

20.96

$

19.66

$

18.11

$

2.85

15.7

%

Rollforward of allowance for credit losses (loans):

Beginning balance

$

13,762

$

12,802

$

10,903

$

12,825

$

10,608

Charge-offs

(2,380

)

(103

)

(153

)

(2,591

)

(413

)

Recoveries

67

63

144

215

449

Provision for credit losses for loans

850

1,000

650

1,850

900

Ending balance

$

12,299

$

13,762

$

11,544

$

12,299

$

11,544

Allowance for unfunded loan commitments

$

150

$

150

$

150

Non-performing assets:

Non-accrual loans

$

9,999

$

16,984

$

13,415

Accruing loans over 90 days past due

-

-

-

Real estate owned

-

167

428

Total non-performing assets

$

9,999

$

17,151

$

13,843

Loans 30-89 days delinquent

$

4,853

$

4,321

$

7,301

Other ratios:

Loans to deposits

83.36

%

86.62

%

77.64

%

Loans 30-89 days delinquent and still accruing to gross loans outstanding

0.43

%

0.39

%

0.73

%

Total non-performing loans to gross loans outstanding

0.89

%

1.52

%

1.34

%

Total non-performing assets to total assets

0.62

%

1.06

%

0.89

%

Allowance for credit losses to gross loans outstanding

1.10

%

1.23

%

1.15

%

Allowance for credit losses to total non-performing loans

123.00

%

81.03

%

86.05

%

Net loan charge-offs to average loans (1)

0.83

%

0.01

%

0.00

%

0.29

%

0.00

%

(1) Information is annualized.
(2) Net interest margin is presented on a fully tax equivalent basis, using a 21% federal tax rate.
(3) Non-GAAP financial measures. See the “Non-GAAP Financial Measures” section of this press release for a reconciliation to the most comparable GAAP equivalent.

LANDMARK BANCORP, INC. AND SUBSIDIARIES
Non-GAAP Financial Measures (unaudited)

As of or for the
three months ended,

As of or for the
nine months ended,

September 30,

June 30,

September 30,

September 30,

September 30,

(Dollars in thousands, except per share amounts)

2025

2025

2024

2025

2024

Non-GAAP financial ratio reconciliation:

Total non-interest expense

$

11,251

$

10,961

$

10,559

$

32,973

$

32,205

Less: foreclosure and real estate owned expense

(22

)

49

(23

)

(23

)

(34

)

Less: amortization of other intangibles

(152

)

(151

)

(171

)

(455

)

(512

)

Less: valuation allowance on real estate held for sale

-

-

-

-

(1,108

)

Adjusted non-interest expense (A)

11,077

10,859

10,365

32,495

30,551

Net interest income (B)

14,094

13,683

11,604

40,896

33,325

Non-interest income

4,068

3,626

4,253

11,052

11,373

Less: losses on sales of investment securities, net

-

-

-

2

-

Less: gains on sales of premises and equipment and foreclosed assets

73

(9

)

(273

)

64

(264

)

Adjusted non-interest income (C)

$

4,141

$

3,617

$

3,980

$

11,118

$

11,109

Efficiency ratio (A/(B+C))

60.7

%

62.8

%

66.5

%

62.5

%

68.8

%

Non-interest income to total income (C/(B+C))

22.7

%

20.9

%

25.5

%

21.4

%

25.0

%

Total stockholders’ equity

$

155,727

$

148,376

$

139,691

Less: goodwill and other intangible assets

(34,500

)

(34,652

)

(35,106

)

Tangible equity (D)

$

121,227

$

113,724

$

104,585

Total assets

$

1,617,075

$

1,624,865

$

1,563,651

Less: goodwill and other intangible assets

(34,500

)

(34,652

)

(35,106

)

Tangible assets (E)

$

1,582,575

$

1,590,213

$

1,528,545

Tangible equity to tangible assets (D/E)

7.66

%

7.15

%

6.84

%

Shares outstanding at end of period (F)

5,784,518

5,783,312

5,776,282

Tangible book value per share (D/F)

$

20.96

$

19.66

$

18.11

Earlier from Landmark Bancorp

All Landmark Bancorp news releases